Semi Detached
LE2
4 beds
2 baths
Evington Road, Leicester LE2
East Midlands, England · LE2
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£16,138
↗ 13%After 5 Years
Change In Property Value
£86,545
↗ 22%After 5 Years
Return On Investment
82%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,264 | £21,583 | £22,123 | £22,676 | £23,356 | £111,001 |
| Total Expenses | £18,100 | £18,143 | £18,208 | £18,274 | £18,353 | £91,077 |
| Profit Before Tax | £3,164 | £3,440 | £3,915 | £4,402 | £5,003 | £19,924 |
| Profit After Tax | £2,563 | £2,786 | £3,171 | £3,565 | £4,053 | £16,138 |
| Change In Property Value | £9,750 | £9,994 | £16,390 | £23,437 | £26,974 | £86,545 |
| Net Return | £12,313 | £12,780 | £19,561 | £27,003 | £31,027 | £102,683 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 16% | 22% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change